Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.58% first-year return on $219k initial cash invested.
-7.58%
Cash On Cash
4.43%
Cap Rate
0.77
DSCR
$7,760
Rent
-$1,383
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$957k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$219k
Downpayment
20%
$191k
Closing costs
1%
$9,565
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,760
Total Expenses
$9,143
Mortgage P&I
59%
$4,603
Property Taxes
3%
$205
Home Insurance
4%
$343
HOA
3%
$268
Property Management
15%
$1,164
CapEx
4%
$310
Vacancy
0%
$0
Maintenance
4%
$310
Other
25%
$1,940
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Indoor Water Park | Dunes Village Resort 338 | $9,727 | $492 | 3 | 3 | 0.12 mi |
Dunes Village 3BR - Waterpark - Direct Oceanfront | $6,920 | $350 | 3 | 3 | 0.12 mi |
Oceanfront Escape | Endless Views + Waterpark Fun! | $8,640 | $437 | 3 | 3 | 0.12 mi |
· 3Bdrm Spacious Oceanfront Condo - Indoor Water Park and Pools! | $8,047 | $407 | 3 | 3 | 0.14 mi |
104 W Rancho Del Cerro | $2,500 | $250 | 4 | 2 | 1.3 mi |
1255 S Forest Knoll St | $1,100 | $110 | 2 | 1 | 0.9 mi |
2022 S American St | $2,850 | $285 | 5 | 4 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | $110 | 2 | 1 | 0.9 mi |
2022 S American St | $2,850 | $285 | 5 | 4 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | $110 | 2 | 1 | 0.9 mi |
2022 S American St | $2,850 | $285 | 5 | 4 | 0.6 mi |
Projection Charts
Investment Value YoY
Annualized Return
Investment projections and seasonality
CoC vs Downpayment
Investment projections and seasonality
CoC vs Purchase Price
Investment projections and seasonality